[STAR] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.52%
YoY- -18.53%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 984,334 977,132 981,542 1,047,734 1,021,762 1,019,721 879,173 1.90%
PBT 146,304 161,494 176,034 196,190 244,485 244,848 159,057 -1.38%
Tax -41,560 -44,397 -49,290 -54,509 -66,321 -66,785 -44,088 -0.97%
NP 104,744 117,097 126,744 141,681 178,164 178,062 114,969 -1.53%
-
NP to SH 111,304 119,912 131,562 147,989 181,640 174,516 111,650 -0.05%
-
Tax Rate 28.41% 27.49% 28.00% 27.78% 27.13% 27.28% 27.72% -
Total Cost 879,590 860,034 854,798 906,053 843,598 841,658 764,204 2.37%
-
Net Worth 1,107,135 1,121,408 1,121,775 1,041,242 1,018,956 1,255,688 1,188,872 -1.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 88,570 88,532 59,040 88,616 88,604 103,409 103,380 -2.54%
Div Payout % 79.58% 73.83% 44.88% 59.88% 48.78% 59.26% 92.59% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,107,135 1,121,408 1,121,775 1,041,242 1,018,956 1,255,688 1,188,872 -1.17%
NOSH 738,090 737,768 738,010 738,469 738,373 738,640 738,430 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.64% 11.98% 12.91% 13.52% 17.44% 17.46% 13.08% -
ROE 10.05% 10.69% 11.73% 14.21% 17.83% 13.90% 9.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 133.36 132.44 133.00 141.88 138.38 138.05 119.06 1.90%
EPS 15.08 16.25 17.83 20.04 24.60 23.63 15.12 -0.04%
DPS 12.00 12.00 8.00 12.00 12.00 14.00 14.00 -2.53%
NAPS 1.50 1.52 1.52 1.41 1.38 1.70 1.61 -1.17%
Adjusted Per Share Value based on latest NOSH - 739,137
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 133.28 132.30 132.90 141.86 138.34 138.07 119.04 1.90%
EPS 15.07 16.24 17.81 20.04 24.59 23.63 15.12 -0.05%
DPS 11.99 11.99 7.99 12.00 12.00 14.00 14.00 -2.54%
NAPS 1.499 1.5184 1.5189 1.4098 1.3796 1.7002 1.6097 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 2.56 2.40 3.16 3.15 3.60 3.23 -
P/RPS 1.83 1.93 1.80 2.23 2.28 2.61 2.71 -6.33%
P/EPS 16.18 15.75 13.46 15.77 12.80 15.24 21.36 -4.52%
EY 6.18 6.35 7.43 6.34 7.81 6.56 4.68 4.74%
DY 4.92 4.69 3.33 3.80 3.81 3.89 4.33 2.15%
P/NAPS 1.63 1.68 1.58 2.24 2.28 2.12 2.01 -3.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 19/11/14 20/11/13 21/11/12 23/11/11 11/11/10 05/11/09 -
Price 2.40 2.30 2.52 3.01 3.17 3.48 3.34 -
P/RPS 1.80 1.74 1.89 2.12 2.29 2.52 2.81 -7.15%
P/EPS 15.92 14.15 14.14 15.02 12.89 14.73 22.09 -5.31%
EY 6.28 7.07 7.07 6.66 7.76 6.79 4.53 5.59%
DY 5.00 5.22 3.17 3.99 3.79 4.02 4.19 2.98%
P/NAPS 1.60 1.51 1.66 2.13 2.30 2.05 2.07 -4.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment